Master Components Ltd (MASTER) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: MASTER | Plastic Products | Small Cap

BSE Share Price
Not Listed

Master Components Ltd (MASTER) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: MASTER | Plastic Products | Small Cap

DeciZen - make an informed investing decision on Master Components

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Master Components stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
22.09
Market Cap:
143.4 Cr.
52-wk low:
0
52-wk high:
0

Is Master Components Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Master Components: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Master Components Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 19.4%11.3%12.9%20.8%20.5%31.5%-
Value Creation
Index
0.4-0.2-0.10.50.51.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1513.318.220.725.342.442
Sales YoY Gr.--11.9%37.7%13.5%22.2%67.7%-
Adj EPS 42.32.95.16.710.416.2
YoY Gr.--42.3%24.7%76.7%30.7%56.8%-
BVPS (₹) 2527.330.135.357.573.773.7
Adj Net
Profit
1.30.811.72.74.26
Cash Flow from Ops. 2.320.82.62.11.7-
Debt/CF from Ops. 1.71.12.20.4-0.12.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA23%32.5%67.7%
Adj EPS NA21.1%53.6%56.8%
BVPSNA24.2%34.7%28.3%
Share Price - - - 28.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
168.81015.515.415.922
Op. Profit
Mgn %
19.916.612.215.316.915.3NAN
Net Profit
Mgn %
8.85.85.28.110.59.815.3
Debt to
Equity
0.50.20.20.1-00.1-
Working Cap
Days
01721411421301210
Cash Conv.
Cycle
0104898570670

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Master Components Ltd.

Standalone Consolidated
TTM EPS (₹) 16.2 -
TTM Sales (₹ Cr.) 42.4 -
BVPS (₹.) 73.7 -
Reserves (₹ Cr.) 25 -
P/BV 4.86 -
PE 22.09 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 143
Equity (₹ Cr.) 4
Face Value (₹) 10
Industry PE 38.6

Management X-Ray of Master Components:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Master Components - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Master Components

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales151318212542
Operating Expenses 121116182136
Manufacturing Costs112236
Material Costs9812131526
Employee Cost 111112
Other Costs 111112
Operating Profit 322346
Operating Profit Margin (%) 19.8%16.6%11.8%15.3%16.9%15.3%
Other Income 000000
Interest 000000
Depreciation 111111
Exceptional Items 000003
Profit Before Tax 211249
Tax 100112
Profit After Tax 111236
PAT Margin (%) 8.8%5.7%5.1%8.3%10.6%15.3%
Adjusted EPS (₹)4.02.32.85.26.716.2
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 8910122329
Share Capital 000344
Reserves 891081925
Minority Interest000000
Debt3111-04
Long Term Debt210000
Short Term Debt0011-04
Trade Payables122325
Others Liabilities 322124
Total Liabilities 151415172643

Fixed Assets

Gross Block131414151931
Accumulated Depreciation567786
Net Fixed Assets 88771024
CWIP 000110
Investments 000000
Inventories223326
Trade Receivables344569
Cash Equivalents 100060
Others Assets 100123
Total Assets 151415172643

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 221322
PBT 211245
Adjustment 111111
Changes in Working Capital -10-1-1-2-4
Tax Paid -1-0-000-1
Cash Flow From Investing Activity -0-1-0-2-4-11
Capex -0-1-0-1-4-12
Net Investments 000000
Others -000-101
Cash Flow From Financing Activity -2-2-1-184
Net Proceeds from Shares 000090
Net Proceeds from Borrowing -1-1-1-0-00
Interest Paid -0-0-0000
Dividend Paid 000000
Others -0-00-1-14
Net Cash Flow -0-1-006-6

Finance Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)16.038.829.8915.8415.4424.74
ROCE (%)19.4211.312.9420.8320.4531.49
Asset Turnover Ratio1.030.921.261.321.181.22
PAT to CFO Conversion(x)2211.50.670.33
Working Capital Days
Receivable Days8410382767363
Inventory Days425151523537
Payable Days497161645251

Master Components Ltd Stock News

Master Components Ltd FAQs

The current trading price of Master Components on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Master Components stood at ₹143.4.
The latest P/E ratio of Master Components as of 31-Dec-1969 is 22.09.
The latest P/B ratio of Master Components as of 31-Dec-1969 is 4.86.
The 52-week high of Master Components is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Master Components is ₹42.40 ( Cr.) .

About Master Components Ltd

Master Components was incorporated as Master Components Private Limited on December 27, 1999 under the Companies Act, 1956 with the Registrar of Companies, Mumbai. The status of the company was changed to public limited and the name of the company was changed to Master Components Limited vide Special Resolution dated December 26, 2022. The fresh certificate of incorporation consequent to conversion was issued on January 04, 2023 by the Registrar of Companies, Mumbai.

The company is engaged in manufacturing plastic engineering components and subassemblies. Its product is an industrial capital goods and it undergoes stringent quality tests to meet industry standards before they are delivered to its clients. It considers that the proximity of its Nashik facility to Mumbai- Pune Highway, and ability to produce a comprehensive range of plastic components provides it significant competitive advantages. Due to its ability to produce multiple kinds of moulded products at a single location, it is able to cater to various sector MNC’s and its smaller business associates who generally require components of different size and shapes. It endeavors to promptly address any concerns of its business associates through significant senior management engagement. Its manufacturing facility is equipped with the new technology machinery which is situated at Nashik, Maharashtra. It is an International Automotive Task Force (IATF) and also ISO 9001:2015 certified for Quality Management.

Business area of the company

The company is engaged in manufacturing plastic engineering components and subassemblies

Products of the company 

  • Electrical components
  • Automotive components
  • Medical components

History and milestones 

  • 1999: Incorporation of the company Master Components Private Limited.
  • 2010: Award of Excellence from Lear Automotive India Private Limited for the year 2009.
  • 2015: Turnover of the company crossed Rs 10 crore.
  • 2020: Turnover of the company crossed Rs 15 crore.
  • 2021: Certificate of Appreciation from Government of India (Ministry of Finance) for contribution in building strong and resilient nation.
  • 2022: Company converted from Private Limited Company to Public Limited Company vide special resolution passed at General Meeting dated December 26, 2022.
  • 2023: Turnover of the company crossed Rs 20 crore.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×